Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.38% first-year return on $95,490 initial cash invested.
-13.38%
Cash On Cash
2.75%
Cap Rate
0.47
DSCR
$2,321
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $3,386 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,321
Total Expenses
$3,386
Mortgage P&I
78%
$1,817
Property Taxes
14%
$326
Home Insurance
6%
$129
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580